Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.22% first-year return on $73,839 initial cash invested.
7.22%
Cash On Cash
8.59%
Cap Rate
1.45
DSCR
$3,570
Rent
$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,570 income − $3,126 expenses = $444 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,839
Downpayment
20%
$53,180
Closing costs
1%
$2,659
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,570
Total Expenses
$3,126
Mortgage P&I
37%
$1,317
Property Taxes
14%
$490
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393